MIRA
INFORM REPORT
|
Report Date : |
04.12.2008 |
IDENTIFICATION
DETAILS
|
Name : |
SWELL EXPORTS PRIVATE LIMITED |
|
|
|
|
Registered Office : |
19/11, George Building, Chowk Qutab Road, Sadar Bazar, New Delhi – 110
006 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
10.03.1989 |
|
|
|
|
Com. Reg. No.: |
55-35432 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U51909DL1989PTC035432 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Trading Activity |
RATING &
COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average. |
Small |
|
Maximum Credit Limit : |
USD 122490 |
|
|
|
|
Status : |
Small Company |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a relatively small Company. Trade relations are fair. Business
is active. Payments are reported as usually made as per commitments. The company can be considered for small to mediocre business
dealings.
|
LOCATIONS
|
Registered Office : |
19/11, George Building, Chowk Qutab Road, Sadar Bazar, New Delhi – 110
006, India |
|
Tel. No.: |
91-11-23678166 |
|
E-Mail : |
DIRECTORS
|
Name : |
Mr. Aditya Aggarwal |
|
Designation : |
Director |
|
Address : |
M-456, Guru Harkishan Nagar, Delhi – 110 087, India |
|
Date of Birth/Age : |
20.10.1981 |
|
Date of Appointment : |
28.08.2000 |
|
|
|
|
Name : |
Mr. Divyanshu Aggarwal |
|
Designation : |
Director |
|
Address : |
M-456, Guru Harkishan Nagar, Delhi – 110 087, India |
|
Date of Birth/Age : |
20.10.1981 |
|
Date of Appointment : |
28.08.2000 |
|
|
|
|
Name : |
Mr. Viraj Aggarwal |
|
Designation : |
Director |
|
Address : |
M-456, Guru Harkishan Nagar, Delhi – 110 087, India |
|
Date of Birth/Age : |
23.11.1958 |
|
Date of Appointment : |
27.11.1999 |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
List of Allotment (As on 28.07.2008)
|
Names of Allottees |
No. of Shares |
|
Dvankarr Infotech Private Limited |
18500 |
|
|
|
|
Total |
18500 |
List of Allotment (As on 27.03.2008)
|
Names of Allottees |
No. of Shares |
|
Victoria Foods (Private) Limited |
100000 |
|
|
|
|
Total |
100000 |
Equity shares Breakup (percentage of total equity)
(As on 30.09.2007)
|
Category |
Percentage |
|
Bodies Corporate |
23.66 |
|
Directors or Relative of director |
1.82 |
|
Other top fifty (50) shareholders |
74.52 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trading Activity |
GENERAL
INFORMATION
|
Bankers : |
·
Oriented Bank of Commerce ·
Union Bank of India ·
Citi Bank ·
ICICI Bank |
||||
|
|
|
||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
·
C B Bhargava Chartered Accountants Address : 7/24, Satsang Bhawan,
Darya Ganj, New Delhi – 110 002, India ·
Vipal Kalra and Associates Chartered Accountants Address : D-18, Sector – 6, Noida – 201 301, Uttar Pradesh, India |
CAPITAL STRUCTURE
(As on 30.09.2007)
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
500000 |
Equity Shares |
Rs.100/- each |
Rs.50.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
230671 |
Equity Shares |
Rs.100/- each |
Rs.23.067
millions |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
23.067 |
23.067 |
23.067 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
1.431 |
0.248 |
0.579 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
24.498 |
23.315 |
23.646 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.494 |
0.745 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.494 |
0.745 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.002 |
0.055 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
24.994 |
24.115 |
23.646 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1.307 |
1.855 |
0.446 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
19.459 |
12.705 |
13.432 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.043 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.013
|
0.013 |
0.020 |
|
|
Sundry Debtors |
2.589
|
2.536 |
2.864 |
|
|
Cash & Bank Balances |
0.070
|
0.046 |
0.083 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
2.637
|
7.757 |
6.951 |
|
Total
Current Assets |
5.309
|
10.352 |
9.918 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
1.081
|
0.804 |
0.207 |
|
|
Provisions |
0.000
|
0.000 |
0.000 |
|
Total
Current Liabilities |
1.081
|
0.804 |
0.207 |
|
|
Net Current Assets |
4.228
|
9.548 |
9.711 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.007 |
0.014 |
|
|
|
|
|
|
|
|
TOTAL |
24.994 |
24.115 |
23.646 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover |
|
0.939 |
0.252 |
|
|
Other Income |
|
0.080 |
0.418 |
|
|
Total Income |
|
1.019 |
0.670 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
(0.208) |
(0.037) |
|
|
Provision for Taxation |
|
0.123 |
(0.006) |
|
|
Profit/(Loss) After Tax |
|
(0.331) |
(0.031) |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Purchase of Shares |
|
0.648 |
0.000 |
|
|
Director’s Remuneration |
|
0.096 |
0.060 |
|
|
Salaries |
|
0.042 |
0.133 |
|
|
Administrative Expenses |
|
0.176 |
0.158 |
|
|
Preliminary Expenses W/off |
|
0.007 |
0.007 |
|
|
Increase/(Decrease) in Finished Goods |
|
0.007 |
0.198 |
|
|
Depreciation & Amortization |
|
0.251 |
0.151 |
|
Total Expenditure |
|
1.227 |
0.707 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
NA
|
(32.48) |
(4.63) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
(22.15) |
(14.68) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
(1.70) |
(0.36) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
(0.01) |
0.00 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.06
|
0.07 |
0.01 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.91
|
12.88 |
47.91 |
LOCAL AGENCY
FURTHER INFORMATION
Fixed Assets
·
Furniture and Fixtures
·
Fan
·
Car
·
Computers
·
Air Conditioner
CMT REPORT
(Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts, India Prisons Service,
Interpol, etc.
1] INFORMATION ON DESIGNATED
PARTY
No records exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or investigation
registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE
GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE
RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.49.90 |
|
UK Pound |
1 |
Rs.74.30 |
|
Euro |
1 |
Rs.63.42 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
37 |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a composite
of weighted scores obtained from each of the major sections of this report. The
assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING
EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|